Flat L3 2 beds 2 baths

Alexandra Tower, Liverpool L3

North West, England · L3

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£28,157

↗ 54%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

138%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£10,425	£10,496	£10,582	£10,669	£10,766	£52,937
Profit Before Tax	£6,375	£6,556	£6,897	£7,246	£7,687	£34,761
Profit After Tax	£5,164	£5,310	£5,586	£5,869	£6,227	£28,157
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£10,264	£10,563	£15,506	£17,286	£18,328	£71,947
Return From Rental Income (%)	10%	10%	11%	11%	12%	54%
Total Net Return (%)	20%	20%	30%	33%	35%	138%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change